[JAKS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[JAKS] JAKS RESOURCES BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -59.18%
YoY- -88.06%
Quarter Report
Latest QR
Upcoming QR
JAKS's Result
JAKS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,105,684 1,226,456 1,191,192 740,450 684,917 777,066 840,788 20.01%
PBT 85,874 94,360 91,068 -43,394 6,544 33,618 43,124 58.21%
Tax -4,432 -4,072 -6,100 -3,404 -2,114 -2,948 -1,752 85.55%
NP 81,442 90,288 84,968 -46,798 4,429 30,670 41,372 57.00%
-
NP to SH 121,157 131,812 114,464 15,131 37,070 61,158 71,368 42.26%
-
Tax Rate 5.16% 4.32% 6.70% - 32.30% 8.77% 4.06% -
Total Cost 1,024,241 1,136,168 1,106,224 787,248 680,488 746,396 799,416 17.94%
-
Net Worth 915,209 863,151 840,759 800,046 778,206 765,839 711,286 18.28%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 915,209 863,151 840,759 800,046 778,206 765,839 711,286 18.28%
NOSH 643,118 643,118 584,653 545,943 545,943 545,943 545,943 11.52%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.37% 7.36% 7.13% -6.32% 0.65% 3.95% 4.92% -
ROE 13.24% 15.27% 13.61% 1.89% 4.76% 7.99% 10.03% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 182.43 208.87 209.69 138.83 129.38 149.15 170.22 4.72%
EPS 19.99 22.44 20.16 2.84 7.00 11.74 14.44 24.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.47 1.48 1.50 1.47 1.47 1.44 3.21%
Adjusted Per Share Value based on latest NOSH - 545,943
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.66 51.75 50.26 31.24 28.90 32.79 35.48 20.01%
EPS 5.11 5.56 4.83 0.64 1.56 2.58 3.01 42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3862 0.3642 0.3548 0.3376 0.3284 0.3232 0.3001 18.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.745 0.735 0.77 0.48 1.03 1.33 1.46 -
P/RPS 0.41 0.35 0.37 0.35 0.80 0.89 0.86 -38.94%
P/EPS 3.73 3.27 3.82 16.92 14.71 11.33 10.10 -48.49%
EY 26.83 30.54 26.17 5.91 6.80 8.83 9.90 94.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.52 0.32 0.70 0.90 1.01 -38.23%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 21/08/19 09/05/19 28/02/19 29/11/18 28/08/18 23/05/18 -
Price 1.24 0.82 0.77 0.56 0.575 0.965 1.50 -
P/RPS 0.68 0.39 0.37 0.40 0.44 0.65 0.88 -15.77%
P/EPS 6.20 3.65 3.82 19.74 8.21 8.22 10.38 -29.05%
EY 16.12 27.38 26.17 5.07 12.18 12.16 9.63 40.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.52 0.37 0.39 0.66 1.04 -14.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment